| Revenue | DKK 4,3M | +25% |
| EBITDA | DKK 1,5M | +258% |
| Net profit | DKK 1,4M | +164% |
| Total assets | DKK 7,3M | +26% |
| Equity | DKK 5,1M | +24% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.039 | 4.085 | 2.980 | 3.423 | 4.285 |
| Staff expenses | -2.249 | -2.761 | -2.728 | -3.013 | -2.817 |
| EBITDA | 1.790 | 1.324 | 252 | 410 | 1.468 |
| Depreciation & amort. | -40 | -40 | -40 | -22 | -22 |
| EBIT | 1.750 | 1.284 | 212 | 388 | 1.446 |
| Net financials | 294 | 258 | 231 | 225 | 349 |
| Profit before tax | 2.044 | 1.542 | 443 | 613 | 1.795 |
| Tax | 385 | 281 | 47 | 89 | 410 |
| Net profit | 1.659 | 1.261 | 395 | 525 | 1.385 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.704 | 5.939 | 5.456 | 5.790 | 7.293 |
| Equity | 3.847 | 4.308 | 3.903 | 4.128 | 5.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.786 | 1.394 | 1.268 | 1.381 | 1.921 |
| Total debt | 1.786 | 1.394 | 1.268 | 1.381 | 1.921 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
EF Founder | Founder | 2002 |
HS Founder | Founder | 2002 |
LV Management | Management | 2002 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Flodgaard Madsen | Founder | 0 companies |
| Henrik Sandholm | Founder | 0 companies |
| Lars Vestergaard | Management | 0 companies |